Nifty
:
16992.55
Sensex
:
57720.37
47.50 (0.28%)
193.27 (0.34%)
Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

Pioneer Embroideries Ltd.

Textile - Spinning

Rating :
37/99

BSE: 514300 | NSE: PIONEEREMB

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76.58
  • 8.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 103.26
  • 1.04%
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.86%
  • 4.63%
  • 48.53%
  • FII
  • DII
  • Others
  • 0%
  • 3.76%
  • 10.22%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 2.60
  • 7.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.26
  • 21.08
  • 5.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.38

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 7.88
  • 9.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 0.99
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.99
  • 6.80
  • 5.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
65.97
75.53
-12.66%
70.34
76.36
-7.88%
85.92
65.93
30.32%
74.35
79.42
-6.38%
Expenses
63.46
69.10
-8.16%
68.07
68.72
-0.95%
83.60
59.44
40.65%
70.16
70.40
-0.34%
EBITDA
2.51
6.44
-61.02%
2.27
7.64
-70.29%
2.32
6.49
-64.25%
4.19
9.02
-53.55%
EBIDTM
3.81%
8.52%
3.22%
10.01%
2.70%
9.85%
5.63%
11.35%
Other Income
0.52
0.47
10.64%
1.54
0.17
805.88%
0.71
0.39
82.05%
0.71
1.17
-39.32%
Interest
0.71
0.75
-5.33%
1.09
0.65
67.69%
0.85
0.68
25.00%
1.13
0.97
16.49%
Depreciation
2.10
2.07
1.45%
2.12
2.03
4.43%
2.10
2.04
2.94%
1.94
2.06
-5.83%
PBT
0.22
4.09
-94.62%
9.72
5.14
89.11%
0.08
4.16
-98.08%
1.83
7.15
-74.41%
Tax
0.07
1.07
-93.46%
2.57
1.41
82.27%
0.02
1.12
-98.21%
0.59
-2.86
-
PAT
0.16
3.01
-94.68%
7.15
3.73
91.69%
0.06
3.04
-98.03%
1.24
10.00
-87.60%
PATM
0.23%
3.99%
10.16%
4.88%
0.07%
4.61%
1.67%
12.60%
EPS
0.07
1.13
-93.81%
2.68
1.40
91.43%
0.02
1.14
-98.25%
0.47
3.98
-88.19%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
296.58
292.16
225.97
238.37
273.97
257.03
235.99
255.37
271.55
273.22
241.27
Net Sales Growth
-0.22%
29.29%
-5.20%
-12.99%
6.59%
8.92%
-7.59%
-5.96%
-0.61%
13.24%
 
Cost Of Goods Sold
179.54
163.50
114.44
133.74
162.00
156.19
133.27
145.63
159.18
175.97
157.69
Gross Profit
117.04
128.67
111.53
104.63
111.97
100.84
102.72
109.74
112.37
97.24
83.59
GP Margin
39.46%
44.04%
49.36%
43.89%
40.87%
39.23%
43.53%
42.97%
41.38%
35.59%
34.65%
Total Expenditure
285.29
267.41
199.30
219.34
254.54
247.52
219.56
234.26
251.54
254.22
228.99
Power & Fuel Cost
-
20.00
17.75
18.13
19.43
21.28
19.66
20.19
19.94
19.02
16.63
% Of Sales
-
6.85%
7.86%
7.61%
7.09%
8.28%
8.33%
7.91%
7.34%
6.96%
6.89%
Employee Cost
-
35.08
29.37
32.02
34.03
33.88
31.32
30.00
29.46
23.82
21.16
% Of Sales
-
12.01%
13.00%
13.43%
12.42%
13.18%
13.27%
11.75%
10.85%
8.72%
8.77%
Manufacturing Exp.
-
29.03
21.96
20.90
22.51
20.36
16.72
16.82
16.70
15.60
15.68
% Of Sales
-
9.94%
9.72%
8.77%
8.22%
7.92%
7.09%
6.59%
6.15%
5.71%
6.50%
General & Admin Exp.
-
2.22
1.97
2.02
2.49
2.75
2.99
3.72
3.78
3.32
3.50
% Of Sales
-
0.76%
0.87%
0.85%
0.91%
1.07%
1.27%
1.46%
1.39%
1.22%
1.45%
Selling & Distn. Exp.
-
11.98
9.42
7.87
9.52
8.60
8.02
12.02
12.18
11.12
8.76
% Of Sales
-
4.10%
4.17%
3.30%
3.47%
3.35%
3.40%
4.71%
4.49%
4.07%
3.63%
Miscellaneous Exp.
-
5.61
4.38
4.65
4.56
4.47
7.58
5.88
10.30
5.37
8.76
% Of Sales
-
1.92%
1.94%
1.95%
1.66%
1.74%
3.21%
2.30%
3.79%
1.97%
2.31%
EBITDA
11.29
24.75
26.67
19.03
19.43
9.51
16.43
21.11
20.01
19.00
12.28
EBITDA Margin
3.81%
8.47%
11.80%
7.98%
7.09%
3.70%
6.96%
8.27%
7.37%
6.95%
5.09%
Other Income
3.48
1.75
1.87
1.91
2.07
2.42
10.14
23.99
32.07
7.62
6.79
Interest
3.78
3.20
4.47
6.14
7.65
9.42
10.68
9.42
12.01
16.67
22.35
Depreciation
8.26
8.08
8.16
8.95
8.98
8.53
8.19
14.60
18.66
11.40
13.10
PBT
11.85
15.22
15.91
5.86
4.87
-6.02
7.70
21.09
21.41
-1.44
-16.37
Tax
3.25
4.20
-2.86
0.00
0.00
0.03
0.00
0.01
0.00
0.00
18.51
Tax Rate
27.43%
27.60%
-17.98%
0.00%
0.00%
-0.50%
0.00%
0.06%
0.00%
0.00%
-109.92%
PAT
8.61
11.04
19.26
8.21
3.96
-5.92
-19.31
17.38
6.11
-7.67
-33.84
PAT before Minority Interest
8.64
11.02
18.77
8.05
3.77
-6.05
-19.31
17.38
6.13
-7.72
-35.35
Minority Interest
0.03
0.02
0.49
0.16
0.19
0.13
0.00
0.00
-0.02
0.05
1.51
PAT Margin
2.90%
3.78%
8.52%
3.44%
1.45%
-2.30%
-8.18%
6.81%
2.25%
-2.81%
-14.03%
PAT Growth
-56.47%
-42.68%
134.59%
107.32%
-
-
-
184.45%
-
-
 
EPS
3.24
4.15
7.24
3.09
1.49
-2.23
-7.26
6.53
2.30
-2.88
-12.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
120.93
109.59
86.01
77.94
73.97
74.26
80.67
101.35
72.09
34.97
Share Capital
26.59
26.59
24.95
24.95
24.12
21.55
35.21
40.69
44.44
44.44
Total Reserves
93.66
83.00
61.06
52.99
49.85
52.71
45.45
57.69
27.65
-9.47
Non-Current Liabilities
16.69
13.83
17.94
25.93
40.12
39.65
51.28
37.55
13.52
102.48
Secured Loans
5.19
9.70
10.83
20.07
34.76
34.43
46.49
35.41
11.31
55.30
Unsecured Loans
1.82
1.82
1.82
1.82
1.82
1.82
1.82
2.15
2.14
47.10
Long Term Provisions
4.99
4.67
4.61
4.04
3.54
3.39
2.97
0.00
0.00
0.00
Current Liabilities
60.60
61.42
67.37
90.20
83.99
87.65
81.46
134.32
218.54
189.64
Trade Payables
20.20
21.92
23.43
32.18
30.75
29.71
23.97
19.31
19.25
22.28
Other Current Liabilities
26.01
27.73
27.97
39.42
37.23
40.49
26.68
58.46
94.89
67.29
Short Term Borrowings
14.16
11.63
15.79
18.46
15.91
17.29
26.71
49.84
99.45
96.30
Short Term Provisions
0.23
0.14
0.19
0.13
0.10
0.15
4.11
6.71
4.95
3.78
Total Liabilities
199.06
185.70
172.67
195.58
199.62
203.29
213.41
265.48
296.39
319.38
Net Block
78.27
80.03
85.13
93.35
95.92
107.48
97.98
94.36
109.61
116.10
Gross Block
125.03
120.00
117.08
117.89
112.57
115.65
226.13
216.50
213.14
211.56
Accumulated Depreciation
46.76
39.96
31.95
24.53
16.65
8.18
128.15
122.14
103.52
95.46
Non Current Assets
93.04
89.28
88.96
97.62
102.47
112.15
132.17
132.84
141.42
158.86
Capital Work in Progress
7.81
0.00
0.25
1.81
2.98
0.36
3.36
4.94
3.46
5.96
Non Current Investment
0.00
0.00
0.00
0.04
0.00
0.00
7.26
7.61
2.73
8.18
Long Term Loans & Adv.
4.76
8.78
3.01
1.73
2.74
3.62
19.90
22.53
22.28
25.33
Other Non Current Assets
2.20
0.47
0.57
0.69
0.83
0.69
3.68
3.39
3.34
3.29
Current Assets
106.02
96.42
83.71
97.95
97.15
91.13
81.23
132.65
154.98
160.53
Current Investments
1.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
47.31
43.24
37.61
35.00
35.78
43.96
29.29
34.02
29.63
34.34
Sundry Debtors
24.66
23.10
19.00
30.25
27.79
24.37
27.21
22.19
41.26
41.20
Cash & Bank
1.37
6.24
1.45
0.57
1.48
1.39
1.73
4.20
3.90
3.62
Other Current Assets
31.65
8.87
8.96
9.20
32.09
21.41
23.00
72.24
80.18
81.38
Short Term Loans & Adv.
21.00
14.96
16.70
22.93
22.13
17.91
15.88
63.78
72.73
74.22
Net Current Assets
45.41
35.00
16.33
7.76
13.16
3.48
-0.23
-1.67
-63.57
-29.12
Total Assets
199.06
185.70
172.67
195.57
199.62
203.28
213.40
265.49
296.40
319.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
13.38
18.17
25.63
19.44
16.67
36.06
21.84
0.97
61.59
48.37
PBT
15.22
15.91
8.29
4.01
-6.02
-19.31
17.39
6.13
-7.72
-16.84
Adjustment
11.45
12.85
12.46
16.35
16.66
36.56
7.09
14.57
27.91
29.66
Changes in Working Capital
-12.78
-10.80
4.90
-0.95
5.82
18.25
-2.13
-19.47
41.69
35.67
Cash after chg. in Working capital
13.88
17.96
25.64
19.41
16.46
35.49
22.35
1.23
61.88
48.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.50
0.21
-0.02
0.04
0.20
0.57
-0.51
-0.26
-0.28
-0.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-10.27
-8.20
3.15
-4.41
-6.81
-20.22
-9.85
5.54
-4.83
-10.92
Net Fixed Assets
-12.84
-2.67
2.37
-4.15
-8.28
96.59
0.93
-4.84
0.92
-1.94
Net Investments
-1.04
0.00
0.04
-0.04
0.00
43.22
-25.92
0.00
0.00
-4.10
Others
3.61
-5.53
0.74
-0.22
1.47
-160.03
15.14
10.38
-5.75
-4.88
Cash from Financing Activity
-7.98
-5.17
-27.90
-15.95
-9.77
-16.21
-14.46
-6.20
-56.49
-35.49
Net Cash Inflow / Outflow
-4.87
4.79
0.88
-0.91
0.09
-0.38
-2.47
0.30
0.28
1.96
Opening Cash & Equivalents
6.24
1.45
0.57
1.48
1.39
1.77
4.20
3.90
3.62
1.65
Closing Cash & Equivalent
1.37
6.24
1.45
0.57
1.48
1.39
1.73
4.20
3.90
3.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
43.86
39.85
33.02
29.78
29.16
32.74
34.50
42.59
25.62
4.65
ROA
5.73%
10.47%
4.37%
1.91%
-3.01%
-9.27%
7.26%
2.18%
-2.51%
-10.92%
ROE
9.90%
19.93%
10.28%
5.21%
-8.60%
-28.70%
24.93%
10.15%
-28.83%
-187.15%
ROCE
13.02%
15.96%
11.37%
8.53%
2.45%
-5.51%
13.61%
7.59%
3.32%
1.86%
Fixed Asset Turnover
2.38
1.91
2.03
2.38
2.30
1.38
1.15
1.26
1.29
1.14
Receivable days
29.84
34.00
37.71
38.67
36.30
39.89
35.30
42.64
55.08
64.03
Inventory Days
56.56
65.30
55.59
47.15
55.49
56.64
45.24
42.78
42.73
53.96
Payable days
47.02
72.33
45.88
44.74
44.63
43.80
33.77
27.05
30.03
35.44
Cash Conversion Cycle
39.38
26.97
47.41
41.08
47.17
52.74
46.77
58.37
67.78
82.56
Total Debt/Equity
0.24
0.30
0.43
0.77
0.93
0.99
1.14
1.22
2.56
7.06
Interest Cover
5.75
4.56
2.31
1.49
0.36
-0.81
2.85
1.51
0.54
0.25

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Pioneer Embroideries - Quarterly Results
    11th Feb 2023, 12:59 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.